XSHE002272
Market cap616mUSD
Jan 10, Last price
8.13CNY
1D
-5.02%
1Q
49.45%
Jan 2017
-22.48%
IPO
-15.78%
Name
Sichuan Crun Co Ltd
Chart & Performance
Profile
Sichuan Crun Co., Ltd manufactures and sells energy-saving and environmental protection power equipment in the People's Republic of China. The company offers hydraulic lubrication fluid equipment, including hydraulic, lubrication, cooling, cylinder, component, and service control equipment. It serves wind power, nuclear power, oil, and commercial sectors. Sichuan Crun Co., Ltd was founded in 1992 and is based in Chengdu, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,663,564 -2.06% | 1,698,632 10.92% | |||||||
Cost of revenue | 1,575,753 | 1,538,586 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 87,811 | 160,046 | |||||||
NOPBT Margin | 5.28% | 9.42% | |||||||
Operating Taxes | (5,270) | ||||||||
Tax Rate | |||||||||
NOPAT | 93,080 | 160,046 | |||||||
Net income | (63,597) -630.68% | 11,984 -76.61% | |||||||
Dividends | (33,673) | (21,914) | |||||||
Dividend yield | 1.14% | 0.83% | |||||||
Proceeds from repurchase of equity | (258) | ||||||||
BB yield | 0.01% | ||||||||
Debt | |||||||||
Debt current | 462,959 | 664,087 | |||||||
Long-term debt | 270,378 | 95,320 | |||||||
Deferred revenue | 79,998 | 11,963 | |||||||
Other long-term liabilities | 2 | 9,404 | |||||||
Net debt | 444,504 | 568,878 | |||||||
Cash flow | |||||||||
Cash from operating activities | 88,262 | ||||||||
CAPEX | (20,498) | ||||||||
Cash from investing activities | (14,666) | ||||||||
Cash from financing activities | 64,202 | ||||||||
FCF | 211,101 | (113,762) | |||||||
Balance | |||||||||
Cash | 272,911 | 175,979 | |||||||
Long term investments | 15,921 | 14,550 | |||||||
Excess cash | 205,654 | 105,598 | |||||||
Stockholders' equity | 684,444 | 790,526 | |||||||
Invested Capital | 2,024,552 | 2,131,862 | |||||||
ROIC | 4.48% | 7.87% | |||||||
ROCE | 3.93% | 7.14% | |||||||
EV | |||||||||
Common stock shares outstanding | 433,518 | 434,363 | |||||||
Price | 6.84 13.06% | 6.05 -9.14% | |||||||
Market cap | 2,965,265 12.84% | 2,627,896 -8.35% | |||||||
EV | 3,432,021 | 3,217,792 | |||||||
EBITDA | 159,813 | 233,622 | |||||||
EV/EBITDA | 21.48 | 13.77 | |||||||
Interest | 42,705 | 33,427 | |||||||
Interest/NOPBT | 48.63% | 20.89% |